Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 627 720 | 1 686 021 | 2 541 406 | 2 875 417 | 3 625 169 |
Current Assets | 8 479 577 | 8 629 507 | 12 359 720 | 15 051 381 | 19 008 297 |
Debtors | 5 324 872 | 5 060 219 | 6 973 832 | 8 064 372 | 9 754 811 |
Net Assets Liabilities | 8 452 290 | 10 082 247 | 10 903 890 | 13 684 024 | 16 638 144 |
Other Debtors | 7 917 | 4 908 | | | |
Property Plant Equipment | 6 179 059 | 6 788 905 | 7 287 589 | 10 614 452 | 11 450 092 |
Total Inventories | 2 526 985 | 1 883 267 | 2 844 482 | 4 111 592 | 5 628 317 |
|
Other Financial Data |
Audit Fees Expenses | 15 300 | 16 575 | | | |
Accrued Liabilities Deferred Income | 418 891 | 221 818 | 461 216 | 1 001 557 | 856 230 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 148 644 | 3 531 696 | 3 603 175 | 4 094 126 | 4 701 647 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 707 120 | 796 038 | 3 817 814 | 1 461 470 |
Administrative Expenses | 4 168 596 | 4 849 505 | 4 677 125 | 5 349 364 | 6 624 130 |
Amounts Owed By Group Undertakings | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 |
Average Number Employees During Period | 58 | 58 | 59 | 66 | 69 |
Bank Borrowings | 2 091 195 | 2 000 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Bank Borrowings Overdrafts | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Cash Cash Equivalents Cash Flow Value | 627 720 | 1 686 021 | 2 541 406 | | |
Corporation Tax Payable | 133 611 | | 802 244 | | 742 118 |
Corporation Tax Recoverable | 514 575 | 152 453 | | 208 601 | |
Cost Sales | 20 414 993 | 19 650 900 | 23 253 199 | 28 839 425 | 39 137 291 |
Creditors | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Current Tax For Period | 23 000 | 149 836 | 867 392 | | 742 118 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 23 233 | 118 618 | 76 | 16 295 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 52 000 | 119 000 | 312 000 | 1 071 000 | 285 000 |
Depreciation Expense Property Plant Equipment | 1 601 | | 297 354 | 490 951 | 625 830 |
Depreciation Impairment Expense Property Plant Equipment | 323 232 | 455 376 | 297 354 | | |
Dividends Paid | 2 000 000 | | 3 801 253 | | 2 140 000 |
Dividends Paid Classified As Financing Activities | -2 000 000 | | -3 801 253 | | |
Dividends Paid On Shares Interim | 2 000 000 | | 3 801 253 | | 2 140 000 |
Finished Goods Goods For Resale | 1 269 810 | 966 575 | 974 601 | 1 405 543 | 1 637 063 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 800 446 | 91 195 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -211 425 | -134 999 | |
Further Item Tax Increase Decrease Component Adjusting Items | -1 172 | 49 663 | | | -16 364 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 138 490 | 105 740 | 60 138 | 20 958 | 409 513 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -28 460 | -46 337 | 13 019 | 42 452 | -31 312 |
Gain Loss On Disposals Property Plant Equipment | -1 269 | | | | 1 000 |
Gross Profit Loss | 6 237 318 | 6 427 130 | 10 675 191 | 9 181 441 | 12 872 170 |
Income Taxes Paid Refund Classified As Operating Activities | -274 050 | 101 065 | 152 457 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 324 660 | -1 058 301 | -855 385 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -303 339 | -22 390 | -65 152 | -208 601 | -16 364 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 455 376 | 297 354 | 490 951 | 625 830 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 60 124 | 55 585 | 52 379 | 54 629 | 145 229 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 35 | | | | |
Interest Income On Bank Deposits | 15 434 | 137 | 2 874 | | |
Interest Payable Similar Charges Finance Costs | 63 954 | 64 369 | 52 379 | 54 629 | 145 229 |
Interest Received Classified As Investing Activities | -15 434 | -5 045 | -2 874 | | |
Net Cash Flows From Used In Financing Activities | 801 730 | 91 195 | 3 801 253 | | |
Net Cash Flows From Used In Investing Activities | 1 698 589 | 699 665 | 788 256 | | |
Net Cash Flows From Used In Operating Activities | -1 175 659 | -1 849 161 | -5 444 894 | | |
Net Current Assets Liabilities | 4 634 231 | 5 773 342 | 6 408 301 | 6 932 572 | 10 336 052 |
Net Finance Income Costs | 15 434 | 5 045 | 2 874 | 84 | |
Net Interest Paid Received Classified As Operating Activities | -63 954 | -64 369 | -52 379 | | |
Operating Profit Loss | 2 068 722 | 1 577 625 | 5 786 641 | 3 697 078 | 6 248 040 |
Other Creditors | 203 | | | 802 034 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 225 875 | | 18 309 |
Other Disposals Property Plant Equipment | | | 225 875 | | 18 309 |
Other Interest Expense | 3 795 | 8 784 | | | |
Other Interest Income | | 4 908 | | 84 | 2 063 |
Other Interest Receivable Similar Income Finance Income | 15 434 | 5 045 | 2 874 | 84 | 2 063 |
Other Taxation Social Security Payable | 332 797 | 429 451 | 1 184 616 | 390 247 | 469 625 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 284 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 75 094 | 85 142 | 71 263 | 74 395 | 94 306 |
Prepayments Accrued Income | 130 559 | 148 563 | 217 941 | 221 100 | 285 746 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 7 318 | -2 410 | -4 908 | | |
Profit Loss | 2 248 541 | 1 271 855 | 4 622 896 | 2 780 134 | 5 094 120 |
Profit Loss On Ordinary Activities Before Tax | 2 020 202 | 1 518 301 | 5 737 136 | 3 642 533 | 6 104 874 |
Property Plant Equipment Gross Cost | 9 327 703 | 10 320 601 | 10 890 764 | 14 708 578 | 16 151 739 |
Provisions For Liabilities Balance Sheet Subtotal | 361 000 | 480 000 | | | |
Purchase Property Plant Equipment | -1 763 501 | -707 120 | -796 038 | | |
Raw Materials Consumables | 1 257 175 | 916 692 | 1 869 881 | 2 706 049 | 3 991 254 |
Research Development Expense Recognised In Profit Or Loss | 13 152 | 9 155 | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -72 324 | | | |
Social Security Costs | 207 085 | 209 652 | 228 422 | 236 880 | 293 162 |
Staff Costs Employee Benefits Expense | 2 271 825 | 2 347 762 | 2 360 625 | 2 585 759 | 3 131 753 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 361 000 | 480 000 | 792 000 | 1 863 000 | 2 148 000 |
Tax Expense Credit Applicable Tax Rate | 383 838 | 288 477 | 1 090 056 | 692 081 | 1 159 926 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -14 266 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -302 000 | -89 636 | -95 774 | -132 490 | -149 753 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -13 159 | 7 083 | 9 594 | -145 084 | -69 765 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -11 267 | 70 409 | 447 258 | 68 400 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 493 | 1 283 | 755 | 558 | 2 015 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -228 339 | 246 446 | 1 114 240 | 862 399 | 1 010 754 |
Total Assets Less Current Liabilities | 10 813 290 | 12 562 247 | 13 695 890 | 17 547 024 | 21 786 144 |
Total Borrowings | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Total Current Tax Expense Credit | -280 339 | 127 446 | 802 240 | -208 601 | 725 754 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 285 778 | | | |
Trade Creditors Trade Payables | 2 868 649 | 2 204 896 | 3 503 343 | 5 924 971 | 6 604 272 |
Trade Debtors Trade Receivables | 3 171 821 | 3 254 295 | 5 255 891 | 6 134 671 | 7 969 065 |
Turnover Revenue | 26 652 311 | 26 078 030 | 33 928 390 | 38 020 866 | 52 009 461 |
Wages Salaries | 1 989 646 | 2 052 968 | 2 060 940 | 2 274 484 | 2 744 285 |
Company Contributions To Defined Benefit Plans Directors | 17 211 | 12 766 | 12 622 | 14 800 | 13 639 |
Director Remuneration | | 376 167 | 413 292 | 462 301 | 447 970 |
Director Remuneration Benefits Including Payments To Third Parties | 546 099 | 388 933 | 425 914 | 477 101 | 461 609 |